Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,504£18,874£19,252£19,733£20,226£96,589
Total Expenses£11,894£11,981£12,060£12,150£12,242£60,327
Profit Before Tax£6,610£6,893£7,192£7,583£7,984£36,262
Profit After Tax £5,354£5,583£5,825£6,142£6,467£29,372
Change In Property Value£7,500£12,875£16,223£17,196£15,190£68,983
Net Return£12,854£18,458£22,048£23,338£21,657£98,355
Return From Rental Income (%)6%7%7%7%8%34%
Total Net Return (%)15%22%26%27%25%115%